| Revenue | DKK -574K | +8% |
| EBITDA | DKK -1,2M | +25% |
| Net profit | DKK -927K | +25% |
| Total assets | DKK 1,3M | +95% |
| Equity | DKK 1,2M | +298% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 203 | 1.691 | -531 | -574 |
| Staff expenses | -0 | -1.061 | -1.034 | -592 |
| EBITDA | 203 | 630 | -1.564 | -1.166 |
| Depreciation & amort. | -0 | -7 | -7 | -20 |
| EBIT | 203 | 623 | -1.571 | -1.186 |
| Net financials | 14 | 72 | -15 | -1 |
| Profit before tax | 217 | 695 | -1.586 | -1.187 |
| Tax | 51 | 166 | -345 | -260 |
| Net profit | 166 | 529 | -1.242 | -927 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 821 | 1.236 | 669 | 1.303 |
| Equity | 206 | 735 | 293 | 1.168 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 615 | 497 | 375 | 135 |
| Total debt | 615 | 497 | 375 | 135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC | Management | 2021 | — | — |
MD Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Napcon Holding ApS | Company | 25.0% | 25.0% | 2025 |
Management & Mindset Holding ApS | Company | 25.0% | 25.0% | 2025 |
MULI Holding ApS | Company | 20.0% | 20.0% | 2024 |
CarstenIT Holding ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Christoffer Agerbech Winther Petersen | Management | 0 companies |
| Michael Damsgaard | Management | 0 companies |
| Rasmus Bork-Nielsen | Board of Directors | 0 companies |
| Henning Karlsen | Chairman | 0 companies |